Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 14 050.0 | ||||||||||
CAPEX | (1 911.0) | ||||||||||
Maintenance CAPEX | (1 337.7) | ||||||||||
Cash Flow For Owners | 12 712.3 | 15 301.3 | 18 417.5 | 22 168.3 | 26 683.1 | 32 117.3 | 38 658.2 | 46 531.2 | 56 007.7 | 67 414.0 | 1 522 138.2 |